Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 3.23% first-year return on $69,450 initial cash invested.
3.23%
Cash On Cash
7.9%
Cap Rate
1.28
DSCR
$4,063
Rent
$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $3,876 expenses = $187 cash flow
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,450
Downpayment
20%
$49,000
Closing costs
1%
$2,450
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,063
Total Expenses
$3,876
Mortgage P&I
31%
$1,263
Property Taxes
14%
$576
Home Insurance
2%
$86
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016